05/06/2024  19:52:47 Chg. +0.71 Volume Bid19:52:49 Ask19:52:49 Market Capitalization Dividend Y. P/E Ratio
85.80USD +0.83% 203,292
Turnover: 10.98 mill.
85.78Bid Size: 200 85.85Ask Size: 400 11.68 bill.USD 0.84% 214.54

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  621.3570   614.0620   559.4000   381.7000   398.9000
Intangible Assets
  415.0960   319.8920   233   76.9000   54.9000
Long-Term Investments
  364.2230   310.6610   405.2250   229.3120   328.9060
Fixed Assets
  7,714.7340   7,553.8090   6,926.9460   5,468.5850   5,560.4110
Inventories
  -   -   -   -   -
Accounts Receivable
  5,127.7430   5,468.8210   3,517.0720   2,865.8880   2,619.4910
Cash and Cash Equivalents
  802.3620   886.7330   1,080.3540   1,708.3320   1,229.1960
Current Assets
  6,682.2220   7,127.3220   7,534.6450   7,530.3660   6,173.5430
Total Assets
  14,396.9560   14,681.1310   14,461.5910   12,998.9510   11,733.9540

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  2,249.8720   2,726.0470   2,954.7190   2,352.1440   2,090.4790
Long-term debt
  3,702.1090   3,483.7460   3,285.8000   2,041.1000   2,157.7000
Liabilities to Banks
  3,703.3000   3,492.1000   3,265.8000   2,041.3000   -
Provisions
  20.5000   47.3000   4.5000   3.5000   -
Liabilities
  10,182.2700   10,402.7570   10,562.2410   9,585.4070   8,904.3770
Share Capital
  1.5750   1.5700   1.5750   1.5700   1.4320
Total Equity
  4,214.6860   4,278.3740   3,899.3500   3,413.5440   2,829.5770
Minority Interests
  218.5600   185.5940   208.7740   120.9860   117.1070
Total liabilities equity
  14,396.9560   14,681.1310   14,461.5910   12,998.9510   11,733.9540

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  18,203.4020   20,155.5120   20,173.3000   13,240   13,340.8520
Depreciation (total)
  278.6310   267.5700   261.1850   237.3760   176.4000
Operating Result
  653.8560   424.8680   25.0850   381.4610   629.5530
Interest Income
  -231.3100   -267.5190   -225.9940   -159.9140   -238.3520
Income Before Taxes
  429.1820   177.4840   -184.1200   232.6030   408.8040
Income Taxes
  7.7060   -19.6430   -.1000   45.8000   89
Minority Interests Profit
  -82.0860   -60.6590   -77.0600   -32.6290   -29.7950
Net Income
  339.3900   136.4680   -261.0500   -186.3700   173.1850

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.1800   0.8600   -1.6600   -1.1700   1.1800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  696.6540   774.5530   777.6160   329.6220   704.6700
Cash Flow from Investing Activities
  -202.7110   -59.0870   -146.7600   2,037.4370   -421.0870
Cash Flow from Financing
  -386.4900   -624.8680   -433.2790   -1,627.9700   -872.5330
Decrease / Increase in Cash
  110.2170   84.3710   193.6210   737.8950   -583.4570
Employees
  87,000   87,000   86,000   54,000   -